| Period Ending: | 2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
2019 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 4 | 6 | 6 | 6 | 4 | 3 | 2 | 3 | 3 | 2 |
| Estimated Revenue | ||||||||||
| Low | 796.6 | 571.4 | 467.9 | 315.2 | 185.7 | 144.7 | 276.9 | 209.6 | 112.7 | 80.23 |
| Average | 797.4 | 612.4 | 482.3 | 315.3 | 198.6 | 154.8 | 282.8 | 214.1 | 115.1 | 81.95 |
| High | 798.2 | 654.7 | 497.7 | 315.4 | 213.5 | 166.4 | 294.4 | 222.9 | 119.8 | 85.32 |
| Estimated EBITDA | ||||||||||
| Low | -126.2 | -103.5 | -78.7 | -49.87 | -33.75 | -26.31 | 34.54 | 31.56 | -7.25 | -11.61 |
| Average | -126.1 | -96.83 | -76.26 | -49.85 | -31.4 | -24.48 | 43.73 | 39.89 | -4.96 | -11.15 |
| High | -126 | -90.34 | -73.98 | -49.84 | -29.36 | -22.89 | 52.92 | 48.21 | -2.67 | -10.91 |
| Estimated EBIT | ||||||||||
| Low | -180.2 | -147.8 | -112.4 | -71.21 | -48.2 | -37.57 | 26.52 | 24.39 | -14.51 | -18.32 |
| Average | -180 | -138.3 | -108.9 | -71.19 | -44.84 | -34.95 | 34.16 | 31.29 | -11.51 | -17.6 |
| High | -179.9 | -129 | -105.6 | -71.17 | -41.92 | -32.68 | 41.8 | 38.19 | -8.52 | -17.23 |
| Estimated Net Income | ||||||||||
| Low | -6.4 | 146.6 | 127.5 | 70.35 | 19.88 | -113.1 | 26.04 | 23.97 | -15.51 | -13.83 |
| Average | 54.06 | 170.8 | 129.9 | 70.73 | 21.86 | -103.8 | 33.59 | 30.78 | -12.37 | -13.13 |
| High | 431 | 195 | 132.3 | 71.11 | 23.83 | -94.4 | 41.13 | 37.59 | -9.23 | -12.77 |
| Estimated SGA Expenses | ||||||||||
| Low | 312.7 | 224.3 | 183.7 | 123.7 | 72.89 | 56.82 | 54.48 | 48.91 | 26.57 | 30.59 |
| Average | 313 | 240.4 | 189.3 | 123.8 | 77.96 | 60.77 | 68.1 | 61.14 | 33.22 | 31.25 |
| High | 313.3 | 257 | 195.4 | 123.8 | 83.79 | 65.32 | 81.72 | 73.37 | 39.86 | 32.53 |
| Estimated EPS | ||||||||||
| Low | -0.256 | 5.87 | 5.11 | 2.82 | 0.796 | -4.53 | 3.47 | 2.71 | 0.329 | -0.598 |
| Average | 8.5 | 6.6 | 5.19 | 2.84 | 0.87 | -4.13 | 3.57 | 2.79 | 0.338 | -0.568 |
| High | 17.26 | 7.81 | 5.3 | 2.85 | 0.955 | -3.78 | 3.76 | 2.94 | 0.356 | -0.553 |
